{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/289220","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"289220","name":"자이언트스텝","market":"KOSDAQ","sector":"영화, 비디오물, 방송프로그램 제작 및 배급업","lastPrice":989,"marketCap":22066786569,"sharesOutstanding":22312221,"asOf":"2026-09-26T15:09:35.521Z"},"valuation":{"fiscalYear":2025,"per":null,"perTtm":null,"ttmPeriod":"25Q3~26Q2","pbr":0.42,"psr":0.6,"evEbitda":null,"ev":12642024079,"fcff":-13172234698,"fcffYield":-1.0419,"roe":-0.2829,"revenueGrowth":{"y1":-0.2668,"y3":-0.033,"y5":0.1267},"operatingIncomeGrowth":{"y1":null,"y3":null,"y5":null},"isFinancial":false,"updatedAt":"2026-09-26T15:10:41.974Z"},"price":{"high52w":6050,"low52w":965,"fromHigh":-0.8365,"returns":[{"label":"1개월","value":-0.0834},{"label":"3개월","value":-0.1355},{"label":"6개월","value":-0.7272},{"label":"1년","value":-0.8307},{"label":"3년","value":-0.9096},{"label":"5년","value":-0.9759}]},"dividends":[],"annual":[{"fiscalYear":2020,"statement":"연결","revenue":20223107408,"operatingIncome":null,"netIncome":-1422167643,"controllingNetIncome":1422167643,"ebitda":null,"fcff":-1492296582,"cfo":332920822,"capex":2043643951,"totalAssets":22663934746,"totalLiabilities":7849042726,"totalEquity":14814892020,"cash":9897862339,"totalDebt":4149308133},{"fiscalYear":2021,"statement":"연결","revenue":33157055213,"operatingIncome":-2908565928,"netIncome":-3471517212,"controllingNetIncome":3514671007,"ebitda":-2905044759,"fcff":-4782963602,"cfo":485804808,"capex":5400830105,"totalAssets":143724545361,"totalLiabilities":16573953529,"totalEquity":127150591832,"cash":6449207231,"totalDebt":5764005076},{"fiscalYear":2022,"statement":"연결","revenue":40619850156,"operatingIncome":-17860766009,"netIncome":-12676277323,"controllingNetIncome":12272184976,"ebitda":null,"fcff":-19951745143,"cfo":-7470247940,"capex":12692818463,"totalAssets":146288744916,"totalLiabilities":23324552269,"totalEquity":122964192647,"cash":38665463533,"totalDebt":10681417093},{"fiscalYear":2023,"statement":"연결","revenue":42309465927,"operatingIncome":-26059397731,"netIncome":-25162118393,"controllingNetIncome":-24607794896,"ebitda":-19077959963,"fcff":-15999234930,"cfo":-13280493357,"capex":2718741573,"totalAssets":127106270231,"totalLiabilities":28482338772,"totalEquity":98623931459,"cash":10988079397,"totalDebt":4096273347},{"fiscalYear":2024,"statement":"연결","revenue":50088415919,"operatingIncome":-17292787337,"netIncome":-28283670436,"controllingNetIncome":-27052453800,"ebitda":-4325054650,"fcff":-8853735803,"cfo":-8183186542,"capex":670549261,"totalAssets":91693857460,"totalLiabilities":21606970087,"totalEquity":70086887373,"cash":19788587026,"totalDebt":1590540000},{"fiscalYear":2025,"statement":"연결","revenue":36726021382,"operatingIncome":-18997198393,"netIncome":-17591107936,"controllingNetIncome":-17005238650,"ebitda":-13512221628,"fcff":-13172234698,"cfo":-12369664828,"capex":802569870,"totalAssets":69971423176,"totalLiabilities":16408759023,"totalEquity":53562664153,"cash":10829762490,"totalDebt":1405000000}],"quarterly":[{"stockCode":"289220","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":8986939005,"operatingIncome":-4855205155,"netIncome":-4518369391,"prevYearRevenue":9742314267,"prevYearOperatingIncome":-6388720267,"prevYearNetIncome":-6548829353,"source":"11014","updatedAt":"2026-08-26T22:34:19.603Z"},{"stockCode":"289220","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":9882982966,"operatingIncome":-1492928633,"netIncome":-1135409997,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:34:19.606Z"},{"stockCode":"289220","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":9296764921,"operatingIncome":-5554354207,"netIncome":-5107637804,"prevYearRevenue":10064581992,"prevYearOperatingIncome":-4244324527,"prevYearNetIncome":-3792507101,"source":"11013","updatedAt":"2026-08-26T22:34:19.107Z"},{"stockCode":"289220","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":6554604099,"operatingIncome":-2835412082,"netIncome":-3023006916,"prevYearRevenue":7791517419,"prevYearOperatingIncome":-8404740078,"prevYearNetIncome":-8144821447,"source":"11012","updatedAt":"2026-08-26T22:34:19.369Z"}]}